slotkoers
Shanghai S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,5
CNY
|
+1,38%
|
|
+3,31%
|
+14,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
151.748
|
145.794
|
89.970
|
143.610
|
81.572
|
93.318
|
-
|
-
|
Bedrijfswaarde
1 |
141.388
|
138.138
|
80.829
|
131.815
|
69.388
|
73.072
|
79.445
|
120.051
|
K/w-verhouding
|
30,2
x
|
-115
x
|
-52,5
x
|
-45,8
x
|
86,3
x
|
31,7
x
|
22
x
|
22
x
|
Dividendrendement
|
1%
|
-
|
-
|
-
|
0,37%
|
1,08%
|
1,34%
|
1,37%
|
Marktkapitalisatie/omzet
|
13,9
x
|
33,9
x
|
24,1
x
|
26,2
x
|
7,38
x
|
6,6
x
|
5,79
x
|
5,59
x
|
Bedrijfswaarde/omzet
|
12,9
x
|
32,1
x
|
21,7
x
|
24,1
x
|
6,28
x
|
5,17
x
|
4,93
x
|
7,19
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
-741
x
|
-86,6
x
|
-57,1
x
|
22,6
x
|
12
x
|
10,4
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
54,7
x
|
-54,3
x
|
-67,8
x
|
-97
x
|
25
x
|
19,5
x
|
14
x
|
18,7
x
|
FCF Yield
|
1,83%
|
-1,84%
|
-1,47%
|
-1,03%
|
4%
|
5,14%
|
7,13%
|
5,36%
|
Price to Book
|
4,74
x
|
4,99
x
|
3,27
x
|
3,63
x
|
2,01
x
|
2,17
x
|
2,03
x
|
1,94
x
|
Aantal aandelen (in duizenden)
|
1.926.958
|
1.926.958
|
1.926.958
|
2.488.481
|
2.488.481
|
2.488.481
|
-
|
-
|
Referentieprijs
2 |
78,75
|
75,66
|
46,69
|
57,71
|
32,78
|
37,50
|
37,50
|
37,50
|
Datum van publicatie
|
22-02-20
|
26-02-21
|
25-02-22
|
24-03-23
|
02-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.945
|
4.301
|
3.728
|
5.480
|
11.047
|
14.138
|
16.126
|
16.697
|
EBITDA
1 |
7.565
|
-186,3
|
-933,1
|
-2.310
|
3.076
|
6.082
|
7.612
|
8.454
|
Bedrijfsresultaat (EBIT)
1 |
6.675
|
-1.513
|
-2.275
|
-3.894
|
1.378
|
4.088
|
5.611
|
5.786
|
Operationele Marge
|
60,98%
|
-35,19%
|
-61,04%
|
-71,05%
|
12,47%
|
28,92%
|
34,79%
|
34,65%
|
Resultaat voor belastingen (EBT)
1 |
6.668
|
-1.516
|
-2.280
|
-3.825
|
1.388
|
4.539
|
5.661
|
6.141
|
Nettowinst (verlies)
1 |
5.030
|
-1.267
|
-1.711
|
-2.995
|
934
|
2.944
|
4.232
|
4.251
|
Nettomarge
|
45,96%
|
-29,45%
|
-45,9%
|
-54,65%
|
8,46%
|
20,82%
|
26,24%
|
25,46%
|
WPA
2 |
2,610
|
-0,6600
|
-0,8900
|
-1,260
|
0,3800
|
1,183
|
1,703
|
1,707
|
Free Cash Flow
1 |
2.583
|
-2.543
|
-1.192
|
-1.358
|
2.778
|
3.756
|
5.667
|
6.434
|
FCF-marge
|
23,6%
|
-59,12%
|
-31,97%
|
-24,78%
|
25,15%
|
26,57%
|
35,14%
|
38,53%
|
Kasstroomconversie (ebitda)
|
34,14%
|
-
|
-
|
-
|
90,32%
|
61,75%
|
74,45%
|
76,1%
|
Kasstroomconversie (nettowinst)
|
51,35%
|
-
|
-
|
-
|
297,43%
|
127,58%
|
133,92%
|
151,35%
|
Dividend per aandeel
2 |
0,7900
|
-
|
-
|
-
|
0,1200
|
0,4039
|
0,5015
|
0,5136
|
Datum van publicatie
|
22-02-20
|
26-02-21
|
25-02-22
|
24-03-23
|
02-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
943,5
|
980,4
|
840,9
|
324,9
|
-
|
2.964
|
1.351
|
2.154
|
2.714
|
3.052
|
3.126
|
3.012
|
3.502
|
5.043
|
3.648
|
3.321
|
EBITDA
1 |
-
|
-465,6
|
-219,5
|
-
|
-
|
-
|
-465,4
|
-779
|
-
|
-
|
-
|
-
|
790,4
|
1.483
|
3.566
|
-400,3
|
1.106
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-708,1
|
-504,5
|
-680,8
|
-996,6
|
-
|
-1.042
|
-1.175
|
-85,32
|
332,3
|
514,8
|
616,2
|
850,8
|
850,8
|
850,8
|
850,8
|
571,1
|
Operationele Marge
|
-
|
-75,05%
|
-51,46%
|
-80,96%
|
-306,72%
|
-
|
-35,15%
|
-86,98%
|
-3,96%
|
12,24%
|
16,87%
|
19,71%
|
28,24%
|
24,29%
|
16,87%
|
23,32%
|
17,19%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-707,8
|
-509,1
|
-680,6
|
-996,5
|
-
|
-1.040
|
-1.107
|
-84,21
|
333,4
|
514,7
|
624,1
|
402,3
|
962,3
|
3.014
|
-699,4
|
735,8
|
Nettowinst (verlies)
1 |
-740,7
|
-510,4
|
-459,9
|
-508,5
|
-749
|
-1.258
|
-845
|
-892,4
|
-99,35
|
231,8
|
364,3
|
437,2
|
352,5
|
598,8
|
2.700
|
-1.011
|
661,7
|
Nettomarge
|
-
|
-54,09%
|
-46,9%
|
-60,48%
|
-230,53%
|
-
|
-28,51%
|
-66,05%
|
-4,61%
|
8,54%
|
11,94%
|
13,99%
|
11,7%
|
17,1%
|
53,54%
|
-27,73%
|
19,92%
|
WPA
2 |
-
|
-0,2700
|
-0,2400
|
-0,2600
|
-0,3900
|
-
|
-0,1900
|
-0,4200
|
-0,0400
|
0,0900
|
0,1500
|
0,1800
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
0,2659
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3182
|
-
|
-
|
-
|
Datum van publicatie
|
27-08-21
|
22-10-21
|
25-02-22
|
29-04-22
|
30-08-22
|
30-08-22
|
28-10-22
|
24-03-23
|
28-04-23
|
30-08-23
|
30-10-23
|
02-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26.732
|
Nettokaspositie
1 |
10.360
|
7.656
|
9.140
|
11.796
|
12.184
|
20.246
|
13.873
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,162
x
|
Free Cash Flow
1 |
2.583
|
-2.543
|
-1.192
|
-1.358
|
2.778
|
3.756
|
5.667
|
6.434
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
-4,14%
|
-6,03%
|
-8,24%
|
2,33%
|
6,83%
|
9,08%
|
9,34%
|
ROA (netto-inkomsten/totale activa)
|
14,8%
|
-3,6%
|
-4,04%
|
-4,4%
|
-
|
4,47%
|
5,57%
|
5,77%
|
Totale activa
1 |
34.050
|
35.184
|
42.304
|
68.113
|
-
|
65.843
|
75.927
|
73.719
|
Nettoactief per aandeel
2 |
16,60
|
15,20
|
14,30
|
15,90
|
16,30
|
17,30
|
18,50
|
19,30
|
Cashflow per aandeel
2 |
2,540
|
-0,6300
|
0,1600
|
-0,0500
|
1,620
|
1,720
|
2,270
|
2,450
|
Capex
1 |
2.302
|
1.325
|
1.503
|
1.241
|
1.242
|
1.523
|
1.701
|
1.842
|
Capex/omzet
|
21,03%
|
30,81%
|
40,31%
|
22,65%
|
11,24%
|
10,77%
|
10,55%
|
11,03%
|
Datum van publicatie
|
22-02-20
|
26-02-21
|
25-02-22
|
24-03-23
|
02-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,5
CNY Gemiddelde koersdoel
41,47
CNY Spread / Gemiddelde doel +10,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,40% | 12,88 mld. | | +7,13% | 28,15 mld. | | +1,11% | 12,49 mld. | | +22,68% | 10,66 mld. | | +6,10% | 9,26 mld. | | -11,93% | 6,8 mld. | | +12,66% | 6,57 mld. | | +6,89% | 6,3 mld. | | +38,59% | 3,57 mld. | | -8,00% | 2,77 mld. |
Luchthavendiensten - Andere
|